Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $153k initial cash invested.
-16.92%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$3,394
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $5,554 expenses = $2,160 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,394
Total Expenses
$5,554
Mortgage P&I
109%
$3,690
Property Taxes
21%
$722
Home Insurance
8%
$259
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0